[ORIENT] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[ORIENT] ORIENTAL HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -83.16%
YoY- 10.28%
Quarter Report
Latest QR
Upcoming QR
ORIENT's Result
ORIENT's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 3,133,713 2,203,854 1,394,056 667,689 2,946,280 2,198,274 1,373,772 73.02%
PBT 230,786 148,855 103,596 44,117 254,559 180,601 95,210 80.15%
Tax -68,710 -50,333 -39,640 -16,998 -93,560 -71,206 -43,433 35.65%
NP 162,076 98,522 63,956 27,119 160,999 109,395 51,777 113.54%
-
NP to SH 162,076 98,522 63,956 27,119 160,999 109,395 51,777 113.54%
-
Tax Rate 29.77% 33.81% 38.26% 38.53% 36.75% 39.43% 45.62% -
Total Cost 2,971,637 2,105,332 1,330,100 640,570 2,785,281 2,088,879 1,321,995 71.34%
-
Net Worth 2,400,365 2,337,648 2,350,912 2,295,507 2,248,151 2,243,734 2,255,118 4.23%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 103,408 51,690 - - 129,251 64,623 64,656 36.64%
Div Payout % 63.80% 52.47% - - 80.28% 59.07% 124.88% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,400,365 2,337,648 2,350,912 2,295,507 2,248,151 2,243,734 2,255,118 4.23%
NOSH 517,041 516,904 517,025 516,552 517,006 516,989 517,252 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.17% 4.47% 4.59% 4.06% 5.46% 4.98% 3.77% -
ROE 6.75% 4.21% 2.72% 1.18% 7.16% 4.88% 2.30% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 606.09 426.36 269.63 129.26 569.87 425.21 265.59 73.07%
EPS 31.35 19.06 12.37 5.25 31.14 21.16 10.01 113.61%
DPS 20.00 10.00 0.00 0.00 25.00 12.50 12.50 36.68%
NAPS 4.6425 4.5224 4.547 4.4439 4.3484 4.34 4.3598 4.26%
Adjusted Per Share Value based on latest NOSH - 516,552
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 505.12 355.24 224.71 107.62 474.91 354.34 221.44 73.02%
EPS 26.12 15.88 10.31 4.37 25.95 17.63 8.35 113.44%
DPS 16.67 8.33 0.00 0.00 20.83 10.42 10.42 36.67%
NAPS 3.8691 3.768 3.7894 3.7001 3.6238 3.6166 3.635 4.23%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.60 4.48 3.96 3.36 3.70 3.44 4.02 -
P/RPS 0.76 1.05 1.47 2.60 0.65 0.81 1.51 -36.64%
P/EPS 14.67 23.50 32.01 64.00 11.88 16.26 40.16 -48.80%
EY 6.81 4.25 3.12 1.56 8.42 6.15 2.49 95.21%
DY 4.35 2.23 0.00 0.00 6.76 3.63 3.11 24.99%
P/NAPS 0.99 0.99 0.87 0.76 0.85 0.79 0.92 4.99%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 28/05/03 03/04/03 21/11/02 23/08/02 -
Price 4.58 4.42 4.54 3.80 3.36 3.36 3.90 -
P/RPS 0.76 1.04 1.68 2.94 0.59 0.79 1.47 -35.50%
P/EPS 14.61 23.19 36.70 72.38 10.79 15.88 38.96 -47.90%
EY 6.84 4.31 2.72 1.38 9.27 6.30 2.57 91.70%
DY 4.37 2.26 0.00 0.00 7.44 3.72 3.21 22.76%
P/NAPS 0.99 0.98 1.00 0.86 0.77 0.77 0.89 7.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment